NVIDIA FY25 EBIT walkthrough

NVIDIA's data-centre revenue mix is the largest single driver of the FY25 EBIT margin step-up. The adjusted EBIT bridge adds back stock-based compensation (the largest single item) and acquisition-related amortization[EDGAR].

Income statement (FY25 selected lines)

Line (illustrative FY25)$M
Revenue130,497
Cost of revenue32,639
Gross profit97,858
Operating expenses16,405
Operating income (GAAP)81,453
Interest income, net1,144
EBIT (GAAP)82,597
+ Stock-based compensation4,737
Adjusted EBIT87,334

Illustrative; verify against the live filing.

Sourcing notes

Pulled from the most recent 10-K filed with SEC EDGAR (CIK 0001045810). Figures shown in millions of US dollars unless otherwise noted. The full filing is atEDGAR filings index.

Walker cross-link

Paste these figures into the homepage walker to reproduce the reconciliation, or use the 10-K paste parser to do it automatically.